investorscraft@gmail.com

Intrinsic ValueInspired Entertainment, Inc. (INSE)

Previous Close$8.93
Intrinsic Value
Upside potential
Previous Close
$8.93

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Inspired Entertainment, Inc. operates as a global gaming technology company, specializing in virtual sports, gaming terminals, and digital content for regulated betting and lottery markets. The company generates revenue through a combination of hardware sales, recurring software licensing, and content distribution fees, serving both land-based casinos and online platforms. Its proprietary virtual sports products, such as virtual horse racing and football, are widely adopted in markets where live events are limited or unavailable. Inspired Entertainment holds a competitive position in niche segments of the gaming industry, leveraging its technology-driven solutions to cater to operators seeking high-margin, low-latency entertainment options. The company’s focus on regulated markets ensures compliance while capitalizing on the growing demand for digital gaming experiences. Its diversified client base spans Europe, North America, and other regions, reinforcing its resilience against regional economic fluctuations.

Revenue Profitability And Efficiency

Inspired Entertainment reported revenue of $297.1 million for FY 2024, with net income of $64.8 million, reflecting a robust net margin of approximately 21.8%. Diluted EPS stood at $2.22, demonstrating strong earnings power. Operating cash flow was $31.7 million, though capital expenditures of $17.0 million indicate ongoing investments in technology and infrastructure. The company’s ability to convert revenue into profitability highlights its efficient cost structure and scalable business model.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its high net income relative to revenue, driven by recurring software and content licensing fees. Capital efficiency is evident in its ability to generate significant operating cash flow despite moderate capital expenditures. With a focus on high-margin digital products, Inspired Entertainment maintains a lean operational footprint, optimizing returns on invested capital.

Balance Sheet And Financial Health

Inspired Entertainment’s balance sheet shows $29.3 million in cash and equivalents against total debt of $350.8 million, indicating a leveraged position. The debt load may constrain financial flexibility, though the company’s consistent profitability and cash flow generation provide a buffer. Investors should monitor debt servicing capabilities, particularly in light of interest rate volatility and potential refinancing needs.

Growth Trends And Dividend Policy

Growth is likely driven by expansion into new regulated markets and increased adoption of virtual sports products. The company does not currently pay dividends, opting to reinvest cash flow into growth initiatives and debt reduction. This aligns with its strategy to capitalize on emerging opportunities in the digital gaming sector, prioritizing long-term value creation over near-term shareholder returns.

Valuation And Market Expectations

With a market capitalization derived from 28.5 million shares outstanding and a trailing EPS of $2.22, the company’s valuation multiples reflect investor confidence in its niche market positioning. Market expectations likely hinge on sustained profitability and successful penetration of new geographic markets, balanced against the risks associated with its debt-heavy capital structure.

Strategic Advantages And Outlook

Inspired Entertainment’s strategic advantages lie in its proprietary technology, diversified revenue streams, and focus on regulated markets. The outlook remains positive, supported by the global shift toward digital gaming and virtual sports. However, execution risks, including debt management and competitive pressures, could impact long-term performance. The company’s ability to innovate and expand its content library will be critical to maintaining its market position.

Sources

10-K filing, company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount